In ₹ Crore except Per Share 12 Months Ending | FY25 31/12/2024 | FY26 31/12/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Non-current Assets | |||||
| + Property, Plant & Equipment | 145.7 | 290.7 | 306.2 | 306.2 | |
| + Capital Work-in-Progress | 36.1 | 58.8 | 61.9 | 61.9 | |
| + Investment Property | 1.6 | 1.4 | 1.8 | 1.8 | |
| + Goodwill | 100.6 | 114.0 | 153.1 | 153.1 | |
| + Other Intangibles | 135.7 | 3.9 | 77.6 | 77.6 | |
| + Other Non-current Financial Assets | 13.0 | 108.0 | 291.5 | 291.5 | |
| Non-current Financial Assets | 13.0 | 108.0 | 291.5 | 291.5 | |
| + Deferred Tax Assets | 17.3 | 17.1 | 7.8 | 7.8 | |
| + Other Non-current Assets | 34.9 | 81.0 | — | — | |
| Total Non-current Assets | 485.0 | 674.8 | 899.8 | 899.8 | |
| Current Assets | |||||
| + Inventories | 0.7 | 2.7 | 1.3 | 1.3 | |
| + Trade Receivables | 163.5 | 234.4 | 288.5 | 288.5 | |
| + Cash & Cash Equivalents | 139.5 | 98.4 | 81.6 | 81.6 | |
| + Other Bank Balances | 248.8 | 365.8 | 191.1 | 191.1 | |
| + Other Current Financial Assets | 449.8 | 351.4 | 392.7 | 392.7 | |
| Current Financial Assets | 1,001.6 | 1,049.9 | 953.9 | 953.9 | |
| + Other Current Assets | 16.8 | 27.6 | 32.4 | 32.4 | |
| Total Current Assets | 1,019.1 | 1,080.3 | 958.0 | 958.0 | |
| Total Assets | 1,504.1 | 1,755.1 | 1,857.8 | 1,857.8 | |
| Equity | |||||
| + Equity Share Capital | 86.4 | 86.4 | 86.4 | 86.4 | |
| + Other Equity / Reserves | 976.3 | 1,323.3 | 1,401.6 | 1,401.6 | |
| Equity — Owners of Parent | 1,062.7 | 1,409.7 | 1,488.0 | 1,488.0 | |
| + Minority Interest | — | 0.0 | 798.3 | 798.3 | |
| Total Equity | 1,062.7 | 1,409.7 | 1,488.0 | 1,488.0 | |
| Liabilities | |||||
| + Other Non-current Financial Liab | 122.4 | 136.1 | 175.3 | 175.3 | |
| Non-current Financial Liabilities | 122.4 | 136.1 | 175.3 | 175.3 | |
| + Deferred Tax Liabilities | — | 0.0 | 4.5 | 4.5 | |
| + Other Non-current Liabilities | 15.0 | 0.0 | — | — | |
| Non-current Liabilities | 137.4 | 136.1 | 179.8 | 179.8 | |
| + Trade Payables | 59.1 | 91.2 | 52.4 | 52.4 | |
| + Other Current Financial Liab | 195.6 | 52.9 | 111.5 | 111.5 | |
| Current Financial Liabilities | 254.7 | 144.1 | 164.0 | 164.0 | |
| + Current Tax Liabilities | 2.3 | 5.0 | 3.7 | 3.7 | |
| + Other Current Liabilities | 46.8 | 60.1 | 22.3 | 22.3 | |
| Current Liabilities | 303.9 | 209.3 | 190.0 | 190.0 | |
| Total Liabilities | 441.3 | 345.4 | 369.8 | 369.8 | |
| Total Equity & Liabilities | 1,504.1 | 1,755.1 | 1,857.8 | 1,857.8 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.0 | 0.0 | 2.8 | 2.8 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 0.6 | 2.8 | 2.8 | |
| + Dues to Other Creditors — Current | — | 90.5 | 49.6 | 49.6 | |